[UZMA] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Revenue 86,264 91,989 93,429 122,958 111,433 91,932 121,635 -5.15% YoY % -6.22% -1.54% -24.02% 10.34% 21.21% -24.42% - Horiz. % 70.92% 75.63% 76.81% 101.09% 91.61% 75.58% 100.00%
PBT 7,998 -1,412 4,170 10,612 5,599 2,369 3,489 13.61% YoY % 666.43% -133.86% -60.70% 89.53% 136.34% -32.10% - Horiz. % 229.23% -40.47% 119.52% 304.16% 160.48% 67.90% 100.00%
Tax 530 2,306 3,193 -3,724 -1,264 -2,036 2,511 -21.28% YoY % -77.02% -27.78% 185.74% -194.62% 37.92% -181.08% - Horiz. % 21.11% 91.84% 127.16% -148.31% -50.34% -81.08% 100.00%
NP 8,528 894 7,363 6,888 4,335 333 6,000 5.56% YoY % 853.92% -87.86% 6.90% 58.89% 1,201.80% -94.45% - Horiz. % 142.13% 14.90% 122.72% 114.80% 72.25% 5.55% 100.00%
NP to SH 9,187 1,192 7,277 5,436 2,485 -100 5,017 9.75% YoY % 670.72% -83.62% 33.87% 118.75% 2,585.00% -101.99% - Horiz. % 183.12% 23.76% 145.05% 108.35% 49.53% -1.99% 100.00%
Tax Rate -6.63 % - % -76.57 % 35.09 % 22.58 % 85.94 % -71.97 % -30.70% YoY % 0.00% 0.00% -318.21% 55.40% -73.73% 219.41% - Horiz. % 9.21% 0.00% 106.39% -48.76% -31.37% -119.41% 100.00%
Total Cost 77,736 91,095 86,066 116,070 107,098 91,599 115,635 -5.93% YoY % -14.66% 5.84% -25.85% 8.38% 16.92% -20.79% - Horiz. % 67.23% 78.78% 74.43% 100.38% 92.62% 79.21% 100.00%
Net Worth 521,005 510,444 453,928 480,042 492,843 441,046 373,358 5.26% YoY % 2.07% 12.45% -5.44% -2.60% 11.74% 18.13% - Horiz. % 139.55% 136.72% 121.58% 128.57% 132.00% 118.13% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Net Worth 521,005 510,444 453,928 480,042 492,843 441,046 373,358 5.26% YoY % 2.07% 12.45% -5.44% -2.60% 11.74% 18.13% - Horiz. % 139.55% 136.72% 121.58% 128.57% 132.00% 118.13% 100.00%
NOSH 352,030 352,030 320,028 320,028 320,028 306,282 291,686 2.93% YoY % 0.00% 10.00% 0.00% 0.00% 4.49% 5.00% - Horiz. % 120.69% 120.69% 109.72% 109.72% 109.72% 105.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
NP Margin 9.89 % 0.97 % 7.88 % 5.60 % 3.89 % 0.36 % 4.93 % 11.30% YoY % 919.59% -87.69% 40.71% 43.96% 980.56% -92.70% - Horiz. % 200.61% 19.68% 159.84% 113.59% 78.90% 7.30% 100.00%
ROE 1.76 % 0.23 % 1.60 % 1.13 % 0.50 % -0.02 % 1.34 % 4.28% YoY % 665.22% -85.62% 41.59% 126.00% 2,600.00% -101.49% - Horiz. % 131.34% 17.16% 119.40% 84.33% 37.31% -1.49% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 24.50 26.13 29.19 38.42 34.82 30.02 41.70 -7.85% YoY % -6.24% -10.48% -24.02% 10.34% 15.99% -28.01% - Horiz. % 58.75% 62.66% 70.00% 92.13% 83.50% 71.99% 100.00%
EPS 2.61 0.34 2.27 1.70 0.78 -0.03 1.72 6.62% YoY % 667.65% -85.02% 33.53% 117.95% 2,700.00% -101.74% - Horiz. % 151.74% 19.77% 131.98% 98.84% 45.35% -1.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4800 1.4500 1.4184 1.5000 1.5400 1.4400 1.2800 2.26% YoY % 2.07% 2.23% -5.44% -2.60% 6.94% 12.50% - Horiz. % 115.62% 113.28% 110.81% 117.19% 120.31% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 387,230 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 22.28 23.76 24.13 31.75 28.78 23.74 31.41 -5.15% YoY % -6.23% -1.53% -24.00% 10.32% 21.23% -24.42% - Horiz. % 70.93% 75.64% 76.82% 101.08% 91.63% 75.58% 100.00%
EPS 2.37 0.31 1.88 1.40 0.64 -0.03 1.30 9.68% YoY % 664.52% -83.51% 34.29% 118.75% 2,233.33% -102.31% - Horiz. % 182.31% 23.85% 144.62% 107.69% 49.23% -2.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3455 1.3182 1.1722 1.2397 1.2727 1.1390 0.9642 5.26% YoY % 2.07% 12.46% -5.44% -2.59% 11.74% 18.13% - Horiz. % 139.55% 136.71% 121.57% 128.57% 132.00% 118.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 30/09/16 -
Price 0.6300 0.4550 0.7300 0.4100 0.9200 1.4900 1.7100 -
P/RPS 2.57 1.74 2.50 1.07 2.64 4.96 4.10 -6.93% YoY % 47.70% -30.40% 133.64% -59.47% -46.77% 20.98% - Horiz. % 62.68% 42.44% 60.98% 26.10% 64.39% 120.98% 100.00%
P/EPS 24.14 134.37 32.10 24.14 118.48 -4,563.60 99.42 -19.56% YoY % -82.03% 318.60% 32.97% -79.63% 102.60% -4,690.22% - Horiz. % 24.28% 135.15% 32.29% 24.28% 119.17% -4,590.22% 100.00%
EY 4.14 0.74 3.11 4.14 0.84 -0.02 1.01 24.23% YoY % 459.46% -76.21% -24.88% 392.86% 4,300.00% -101.98% - Horiz. % 409.90% 73.27% 307.92% 409.90% 83.17% -1.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.43 0.31 0.51 0.27 0.60 1.03 1.34 -16.04% YoY % 38.71% -39.22% 88.89% -55.00% -41.75% -23.13% - Horiz. % 32.09% 23.13% 38.06% 20.15% 44.78% 76.87% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 30/05/23 31/05/22 - 20/05/20 29/05/19 30/05/18 29/11/16 -
Price 0.6800 0.4500 0.6500 0.6200 0.8050 0.9800 1.3000 -
P/RPS 2.77 1.72 2.23 1.61 2.31 3.26 3.12 -1.81% YoY % 61.05% -22.87% 38.51% -30.30% -29.14% 4.49% - Horiz. % 88.78% 55.13% 71.47% 51.60% 74.04% 104.49% 100.00%
P/EPS 26.06 132.90 28.59 36.50 103.67 -3,001.56 75.58 -15.11% YoY % -80.39% 364.85% -21.67% -64.79% 103.45% -4,071.37% - Horiz. % 34.48% 175.84% 37.83% 48.29% 137.17% -3,971.37% 100.00%
EY 3.84 0.75 3.50 2.74 0.96 -0.03 1.32 17.85% YoY % 412.00% -78.57% 27.74% 185.42% 3,300.00% -102.27% - Horiz. % 290.91% 56.82% 265.15% 207.58% 72.73% -2.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.31 0.46 0.41 0.52 0.68 1.02 -11.53% YoY % 48.39% -32.61% 12.20% -21.15% -23.53% -33.33% - Horiz. % 45.10% 30.39% 45.10% 40.20% 50.98% 66.67% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment